[TAMBUN] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 17.12%
YoY- 18.26%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 CAGR
Revenue 160,316 317,960 357,260 521,620 448,076 313,296 313,296 -12.73%
PBT 67,728 123,356 128,224 165,144 141,132 95,908 95,908 -6.82%
Tax -22,288 -30,184 -32,840 -43,644 -39,504 -28,264 -28,264 -4.71%
NP 45,440 93,172 95,384 121,500 101,628 67,644 67,644 -7.76%
-
NP to SH 45,424 93,164 94,476 119,624 101,152 46,904 46,904 -0.64%
-
Tax Rate 32.91% 24.47% 25.61% 26.43% 27.99% 29.47% 29.47% -
Total Cost 114,876 224,788 261,876 400,120 346,448 245,652 245,652 -14.31%
-
Net Worth 593,624 427,718 483,405 425,423 335,332 234,924 0 -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 CAGR
Div - - - 112,884 - - - -
Div Payout % - - - 94.37% - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 CAGR
Net Worth 593,624 427,718 483,405 425,423 335,332 234,924 0 -
NOSH 433,302 427,718 424,039 421,211 394,508 311,034 311,034 6.96%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 CAGR
NP Margin 28.34% 29.30% 26.70% 23.29% 22.68% 21.59% 21.59% -
ROE 7.65% 21.78% 19.54% 28.12% 30.16% 19.97% 0.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 CAGR
RPS 37.00 74.34 84.25 123.84 113.58 100.73 100.73 -18.41%
EPS 10.48 21.76 22.28 28.40 25.64 15.08 15.08 -7.12%
DPS 0.00 0.00 0.00 26.80 0.00 0.00 0.00 -
NAPS 1.37 1.00 1.14 1.01 0.85 0.7553 0.00 -
Adjusted Per Share Value based on latest NOSH - 421,211
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 CAGR
RPS 36.49 72.38 81.32 118.74 101.99 71.32 71.32 -12.73%
EPS 10.34 21.21 21.51 27.23 23.03 10.68 10.68 -0.65%
DPS 0.00 0.00 0.00 25.70 0.00 0.00 0.00 -
NAPS 1.3513 0.9736 1.1004 0.9684 0.7633 0.5348 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/04/13 -
Price 0.80 1.48 1.45 1.80 1.95 0.90 0.935 -
P/RPS 2.16 1.99 1.72 1.45 1.72 0.89 0.93 18.67%
P/EPS 7.63 6.79 6.51 6.34 7.61 5.97 6.20 4.30%
EY 13.10 14.72 15.37 15.78 13.15 16.76 16.13 -4.14%
DY 0.00 0.00 0.00 14.89 0.00 0.00 0.00 -
P/NAPS 0.58 1.48 1.27 1.78 2.29 1.19 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 CAGR
Date 28/05/18 18/05/17 18/05/16 29/04/15 28/04/14 24/04/13 - -
Price 0.825 1.54 1.38 1.77 1.98 0.945 0.00 -
P/RPS 2.23 2.07 1.64 1.43 1.74 0.94 0.00 -
P/EPS 7.87 7.07 6.19 6.23 7.72 6.27 0.00 -
EY 12.71 14.14 16.14 16.05 12.95 15.96 0.00 -
DY 0.00 0.00 0.00 15.14 0.00 0.00 0.00 -
P/NAPS 0.60 1.54 1.21 1.75 2.33 1.25 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment